<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£16,320</td><td>£16,565</td><td>£16,813</td><td>£17,234</td><td>£17,664</td><td>£84,596</td></tr><tr><td>Total Expenses</td><td>£11,352</td><td>£11,427</td><td>£11,493</td><td>£11,577</td><td>£11,662</td><td>£57,511</td></tr><tr><td>Profit Before Tax</td><td>£4,968</td><td>£5,138</td><td>£5,321</td><td>£5,657</td><td>£6,002</td><td>£27,085</td></tr><tr><td>Profit After Tax      </td><td>£4,024</td><td>£4,162</td><td>£4,310</td><td>£4,582</td><td>£4,862</td><td>£21,939</td></tr><tr><td>Change In Property Value</td><td>£7,199</td><td>£13,593</td><td>£15,645</td><td>£16,583</td><td>£13,184</td><td>£66,203</td></tr><tr><td>Net Return</td><td>£11,222</td><td>£17,755</td><td>£19,954</td><td>£21,165</td><td>£18,045</td><td>£88,142</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>25%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>